Delayed
Nasdaq Stockholm
|
5-day change
|
1st Jan Change
|
- SEK
|
-.--%
|
|
-.--%
|
+14.44%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Capitalization
1 |
1,044
|
1,221
|
1,221
|
1,221
|
1,221
|
1,221
|
Enterprise Value (EV)
1 |
1,173
|
1,348
|
1,760
|
1,863
|
1,902
|
1,918
|
P/E ratio
|
11.5
x
|
4.92
x
|
-
|
1,134,991
x
|
-16,588
x
|
-2,033
x
|
Yield
|
8.29%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.82
x
|
0.97
x
|
1.06
x
|
1.2
x
|
1.32
x
|
1.63
x
|
EV / Revenue
|
0.92
x
|
1.07
x
|
1.52
x
|
1.83
x
|
2.06
x
|
2.55
x
|
EV / EBITDA
|
6.9
x
|
8.91
x
|
13.2
x
|
11
x
|
27.2
x
|
76.5
x
|
EV / FCF
|
8.49
x
|
12.1
x
|
11.4
x
|
64.8
x
|
54
x
|
21.5
x
|
FCF Yield
|
11.8%
|
8.28%
|
8.75%
|
1.54%
|
1.85%
|
4.65%
|
Price to Book
|
8.07
x
|
2.46
x
|
-
|
2,591
x
|
2,819
x
|
-5,716
x
|
Nbr of stocks (in thousands)
|
54,122
|
56,624
|
56,624
|
56,624
|
56,624
|
56,624
|
Reference price
2 |
19.29
|
21.56
|
21.56
|
21.56
|
21.56
|
21.56
|
Announcement Date
|
15/04/19
|
17/04/20
|
20/04/22
|
20/04/22
|
21/04/23
|
23/04/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net sales
1 |
1,279
|
1,258
|
1,157
|
1,016
|
925.4
|
750.9
|
EBITDA
1 |
170
|
151.3
|
133.6
|
169.6
|
69.86
|
25.05
|
EBIT
1 |
153.1
|
133.8
|
103.7
|
145
|
49.48
|
7.319
|
Operating Margin
|
11.97%
|
10.63%
|
8.97%
|
14.27%
|
5.35%
|
0.97%
|
Earnings before Tax (EBT)
1 |
134.9
|
77.99
|
23.06
|
35.87
|
-42.99
|
-352.3
|
Net income
1 |
95.43
|
43.79
|
0.279
|
0.712
|
-48.37
|
-394.5
|
Net margin
|
7.46%
|
3.48%
|
0.02%
|
0.07%
|
-5.23%
|
-52.53%
|
EPS
2 |
1.680
|
4.379
|
-
|
0.000019
|
-0.001300
|
-0.0106
|
Free Cash Flow
1 |
138.2
|
111.6
|
154
|
28.74
|
35.25
|
89.09
|
FCF margin
|
10.81%
|
8.87%
|
13.31%
|
2.83%
|
3.81%
|
11.86%
|
FCF Conversion (EBITDA)
|
81.31%
|
73.78%
|
115.29%
|
16.95%
|
50.46%
|
355.59%
|
FCF Conversion (Net income)
|
144.8%
|
254.87%
|
55,192.38%
|
4,037.18%
|
-
|
-
|
Dividend per Share
2 |
1.600
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/04/19
|
17/04/20
|
20/04/22
|
20/04/22
|
21/04/23
|
23/04/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Net Debt
1 |
129
|
127
|
539
|
642
|
681
|
696
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7577
x
|
0.8404
x
|
4.035
x
|
3.788
x
|
9.754
x
|
27.8
x
|
Free Cash Flow
1 |
138
|
112
|
154
|
28.7
|
35.3
|
89.1
|
ROE (net income / shareholders' equity)
|
53.5%
|
39.3%
|
0.14%
|
0.22%
|
-16.3%
|
-547%
|
ROA (Net income/ Total Assets)
|
13.2%
|
11.8%
|
6%
|
6.34%
|
2.25%
|
0.4%
|
Assets
1 |
725.7
|
369.6
|
4.647
|
11.23
|
-2,152
|
-97,814
|
Book Value Per Share
2 |
2.390
|
8.770
|
-
|
0.0100
|
0.0100
|
-0
|
Cash Flow per Share
2 |
3.160
|
14.30
|
-
|
0
|
0
|
0
|
Capex
1 |
14.7
|
15.2
|
6.94
|
8.13
|
9.61
|
7.42
|
Capex / Sales
|
1.15%
|
1.21%
|
0.6%
|
0.8%
|
1.04%
|
0.99%
|
Announcement Date
|
15/04/19
|
17/04/20
|
20/04/22
|
20/04/22
|
21/04/23
|
23/04/24
|
|